high cap hits and low base salaries

Forums/Armchair-GM

Page 1 of 1

Created by: Sr_Advisor_Hockey_Ops

Team: 2020-21 Ottawa Senators

Initial Creation Date: Sep. 11, 2020

Published: Sep. 11, 2020

Salary Cap Mode: Basic

Description

The cumulative cap hit of this team (approx $69 million including Hossa's contract) would be approx. $20 million higher than the actual 20-21 base salaries payable by the Sens.

Free Agent Signings

RESERVE LIST		YEARS	CAP HIT
Bernard-Docker, Jacob		3	$925,000
Pinto, Shane		3	$925,000

RFA	YEARS	CAP HIT
Cernak, Erik	4	$4,000,000
Jaros, Christian	2	$1,200,000
Balcers, Rūdolfs	2	$750,000
Beaudin, J.C.	2	$750,000
Brown, Connor	5	$3,750,000
Daccord, Joey	2	$750,000
Duclair, Anthony	3	$3,750,000
Hawryluk, Jayce	2	$750,000
Paul, Nicholas	3	$1,250,000

CREATED	YEARS	CAP HIT
Stutzle, Tim	3	$925,000
Raymond, Lucas	3	$925,000
Lapierre, Hendrix	3	$925,000

Trades

OTT

Additional Details:

Subban's base salary is $2 million in 20-21.

NJD

Additional Details:

Offsetting cap hits.

OTT

Additional Details:

Combined base salaries in 20-21 of $4.5 million ($3.7 million payable by Sens)

ARI

Additional Details:

plus Ottawa's 4th round pick in the upcoming draft.
Combined base salaries of Anisimov and Nilsson in 20-21 season total $3.9 million.

OTT

Cernak, Erik [RFA Rights]
Paquette, Cédric

Additional Details:

TBL trades Cernak for better value than an OS.

TBL

Additional Details:

plus Ottawa's 2020 2nd round pick (#33)

Additional Details:

plus Edmonton's 2020 first round pick (#14).
Russell's 20-21 base salary post-signing bonus is $1.5 million.

EDM

Tierney, Chris [RFA Rights]

Additional Details:

plus Ottawa's 2020 NYI first round pick (#28)

Buyouts

Dion Phaneuf: $1,354,167

Retained Salary Transactions

Bobby Ryan: $2,750,000 (275%)

Draft	Round 1	Round 2	Round 3	Round 4	Round 5	Round 6	Round 7
2021
2022
2023

ROSTER

LONG-TERM OUTLOOK

EMBED

TEXT-EMBED

ROSTER SIZE	SALARY CAP	CAP HIT	OVERAGES	BONUSES	CAP SPACE
22	$81,500,000	$69,604,165	$0	$4,795,000	$11,895,835

Left Wing	Centre	Right Wing
Tkachuk, Brady $925,000$925,000 ($2,500,000$2M) LW UFA - 1	Brown, Logan $863,333$863,333 ($710,000$710K) C, LW RFA - 1	Duclair, Anthony $3,750,000$3,750,000 LW, RW UFA - 1
Brown, Connor $3,750,000$3,750,000 RW, LW UFA - 3	Norris, Joshua $925,000$925,000 ($850,000$850K) C UFA - 2	Batherson, Drake $736,666$736,666 ($20,000$20K) RW, LW UFA - 1
Formenton, Alex $747,500$747,500 ($132,500$132K) LW RFA - 2	Stepan, Derek $6,500,000$6,500,000 C, RW UFA - 1	White, Colin $4,750,000$4,750,000 C, RW UFA - 5
Paul, Nicholas $1,250,000$1,250,000 C, LW UFA - 2	Paquette, Cédric $1,650,000$1,650,000 C, LW, RW UFA - 1	Bastian, Nathan $714,166$714,166 ($132,500$132K) RW UFA - 1

Left Defense	Right Defense	Goaltender
Chabot, Thomas $8,000,000$8,000,000 LD UFA - 8	Cernak, Erik $4,000,000$4,000,000 RD UFA - 3	Raanta, Antti $4,250,000$4,250,000 G UFA - 1
Brännström, Erik $863,333$863,333 ($450,000$450K) LD/RD, LW RFA - 2	Subban, P.K. $9,000,000$9,000,000 RD UFA - 2	Högberg, Marcus $700,000$700,000 G UFA - 1
Wolanin, Christian $900,000$900,000 LD UFA - 1	Jaros, Christian $1,200,000$1,200,000 RD UFA - 1

Scratches	Injured Reserve (IR)	Long Term IR (LTIR)
Balcers, Rūdolfs $750,000$750,000 LW, RW UFA - 1	Hossa, Marián $5,275,000$5,275,000 RW NMC UFA - 1
Russell, Kris $4,000,000$4,000,000 LD/RD M-NTC, NMC UFA - 1

Sep. 11, 2020 at 3:17 p.m.

BadTradePolice

LOCKEMUP

Joined: Dec. 2019

Posts: 557

Likes: 228

Nj passes immediately. Subban has super little term left compared to zaitsev.

Sep. 11, 2020 at 3:18 p.m.

Copenhagen

Joined: May 2019

Posts: 6,653

Likes: 2,517

Oilers pass, not worth it for a 3rd line cneter IMO

Fox_Czar_Cup liked this.

Sep. 11, 2020 at 3:19 p.m.

alpine4life

Joined: May 2015

Posts: 612

Likes: 187

Quoting: yeeeeeeeeeetttt

Nj passes immediately. Subban has super little term left compared to zaitsev.

Yes, they do... they'd trade Subban for maybe a 1 year dump as well though (which OTT doesnt have)

BadTradePolice liked this.

Sep. 11, 2020 at 3:26 p.m.

BadTradePolice

LOCKEMUP

Joined: Dec. 2019

Posts: 557

Likes: 228

Quoting: alpine4life

Yes, they do... they'd trade Subban for maybe a 1 year dump as well though (which OTT doesnt have)

anisimov, then they add in picks or value too.

Sep. 11, 2020 at 3:30 p.m.

Alfie11

Joined: Aug. 2020

Posts: 9,527

Likes: 8,968

Not trading Tierney for a cap dump and a pick upgrade, we have enough picks to package together if we want to upgrade. Too much for Cernak, Chlapik or Jaros+CBJ 2nd should be enough. Zub isn’t getting traded before he plays a single game for us... Rielly is worth a 4th or 5th, I’ve never heard of that guy.

Sep. 11, 2020 at 4:38 p.m.

Morzski

Joined: Feb. 2019

Posts: 220

Likes: 140

I don't see the Wild trading for Rielly. They already traded him once to MTL for a 5th rounder and they just drafted Firstov in the 2nd round.

Fox_Czar_Cup liked this.

Sep. 11, 2020 at 4:43 p.m.

HockeyDad81

Joined: Dec. 2018

Posts: 129

Likes: 40

The wild aren't trading for a guy who couldn't crack the top 7 when he was here. To go along with that aren't trading a kid who is projected to be a top 6 guy when he develops. Minnesota say no way on this deal.

Fox_Czar_Cup liked this.

Page 1 of 1

DISPLAY SETTING

BETTING ODDS

LOCALE

ARCHIVE

CBA

CALCULATORS

FANTASY HOCKEY TOOLS

TOOLS

PLAYERS

WESTERN CONFERENCE

EASTERN CONFERENCE

INTERACTIVE FEATURES

Forums/Armchair-GM